Hasbro (BSP:H1AS34) Cyclically Adjusted FCF per Share: R$13.43 (As of Mar. 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

BSP:H1AS34 Hasbro Inc BSP:H1AS34
69 GF Score
Price R$197.20
GF Value R$167.15
Valuation Modestly Overvalued
! 3 Warning Signs
View Full Analysis

What is Hasbro Cyclically Adjusted FCF per Share?

Hasbro BSP:H1AS34 69 Cyclically Adjusted FCF per Share is R$13.43 as of Mar. 2026. GuruFocus rates BSP:H1AS34 with a GF Score™ of 69/100 and a GF Value™ of R$167.15 (Modestly Overvalued). The stock has 3 warning signs investors should review.

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

Hasbro's adjusted free cash flow per share for the three months ended in Mar. 2026 was R$5.255. Add all the adjusted free cash flow per share for the past 10 years together and divide the count will get our Cyclically Adjusted FCF per Share, which is R$13.43 for the trailing ten years ended in Mar. 2026.

During the past 12 months, Hasbro's average Cyclically Adjusted FCF Growth Rate was 6.50% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 4.50% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 4.60% per year. During the past 10 years, the average Cyclically Adjusted FCF Growth Rate was 7.70% per year. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the Cyclically Adjusted FCF Growth Rate using Cyclically Adjusted FCF per Share data.

During the past 13 years, the highest 3-Year average Cyclically Adjusted FCF Growth Rate of Hasbro was 155.40% per year. The lowest was -44.20% per year. And the median was 8.20% per year.

As of today (2026-07-18), Hasbro's current stock price is R$197.20. Hasbro's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was R$13.43. Hasbro's Cyclically Adjusted Price-to-FCF of today is 14.68.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Hasbro was 36.01. The lowest was 8.80. And the median was 20.59.


Hasbro  (BSP:H1AS34) Cyclically Adjusted FCF per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted FCF per Share may underestimate the company's free cash flow. Cyclically Adjusted Price-to-FCF can seem to be too high even the actual Price-to-Free-Cash-Flow is low.

For the Cyclically Adjusted Price-to-FCF, the free cash flow per share of the past 10 years are inflation-adjusted and averaged. The result is used for P/FCF calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted Price-to-FCF is also called CAPFCF Ratio.

The Shiller PE Ratio was first used by professor Robert Shiller. He uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings per share of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted free cash flow per share of a company over the past 10 years.

Hasbro's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=197.20/13.43
=14.68

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Hasbro was 36.01. The lowest was 8.80. And the median was 20.59.


Be Aware

Cyclically Adjusted Price-to-FCF works better for cyclical companies. It gives you a better idea on the company's real free cash flow value.


Hasbro Cyclically Adjusted FCF per Share Related Terms


Hasbro Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Hasbro's Cyclically Adjusted FCF per Share can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Hasbro Cyclically Adjusted FCF per Share Chart

Hasbro Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 12.44 11.44 11.60 17.94 13.92

Hasbro Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
Cyclically Adjusted FCF per Share Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 13.84 13.78 14.45 13.92 13.43

BSP:H1AS34 vs LTH, GOLF, AS: Cyclically Adjusted FCF per Share Comparison

For the Leisure subindustry, Hasbro's Cyclically Adjusted Price-to-FCF, along with its competitors' market caps and Cyclically Adjusted Price-to-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Hasbro Cyclically Adjusted Price-to-FCF vs Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, Hasbro's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Hasbro's Cyclically Adjusted Price-to-FCF falls into.


BSP:H1AS34
69GF Score
Hasbro Inc BSP:H1AS34
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Hasbro Cyclically Adjusted FCF per Share Calculation

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

What is Cyclically Adjusted FCF per Share? How do we calculate Cyclically Adjusted FCF per Share?

Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years. Let's use an example to explain.

If we want to calculate the Cyclically Adjusted FCF per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the free cash flow per share from 2001 through 2010.

We adjusted the 2001 free cash flow per share data with the total inflation from 2001 through 2010 to the equivalent free cash flow in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart's free cash flow is $1 a share in 2001, then the 2001's equivalent free cash flow in 2010 is $1.4 a share. If Wal-Mart's free cash flow is $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 free cash flow in 2010 is $1.35. So on and so forth, you get the equivalent free cash flow per share of past 10 years. Then you add them together and divided the sum by the count to get Cyclically Adjusted FCF per Share.

Please note that we use the CPI data of the country/region where the company is headquartered. If the CPI data for that country/region is not available, then we will use the CPI data of the United States as default.

For example, Hasbro's adjusted Free Cash Flow per Share data for the three months ended in Mar. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Mar. 2026 (Change)*Current CPI (Mar. 2026)
=5.255/330.2130*330.2130
=5.255

Current CPI (Mar. 2026) = 330.2130.

Hasbro Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 -0.573 241.018 -0.785
201609 -1.890 241.428 -2.585
201612 7.553 241.432 10.330
201703 4.768 243.801 6.458
201706 -1.077 244.955 -1.452
201709 -2.509 246.819 -3.357
201712 6.095 246.524 8.164
201803 3.795 249.554 5.022
201806 -1.798 251.989 -2.356
201809 -1.579 252.439 -2.065
201812 6.636 251.233 8.722
201903 3.624 254.202 4.708
201906 0.590 256.143 0.761
201909 0.335 256.759 0.431
201912 3.403 256.974 4.373
202003 4.647 258.115 5.945
202006 -1.259 257.797 -1.613
202009 4.084 260.280 5.181
202012 8.362 260.474 10.601
202103 7.216 264.877 8.996
202106 2.925 271.696 3.555
202109 1.401 274.310 1.687
202112 2.000 278.802 2.369
202203 1.880 287.504 2.159
202206 -0.607 296.311 -0.676
202209 1.126 296.808 1.253
202212 1.274 296.797 1.417
202303 0.669 301.836 0.732
202306 -0.498 305.109 -0.539
202309 2.978 307.789 3.195
202312 6.020 306.746 6.481
202403 2.359 312.332 2.494
202406 2.605 314.175 2.738
202409 3.429 315.301 3.591
202412 4.504 315.605 4.712
202503 1.938 319.799 2.001
202506 0.451 322.561 0.462
202509 4.226 324.800 4.296
202512 6.856 324.054 6.986
202603 5.255 330.213 5.255

Add all the adjusted free cash flow per share together and divide 10 will get our Cyclically Adjusted FCF per Share.

What does a Cyclically Adjusted FCF per Share of R$13.43 mean?
Hasbro (BSP:H1AS34) has a Cyclically Adjusted FCF per Share of R$13.43 as of Mar. 2026. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Hasbro and its competitors.
Is Hasbro's Cyclically Adjusted FCF per Share too high?
Hasbro's current Cyclically Adjusted FCF per Share is R$13.43. Overall, Hasbro has a GF Score™ of 69/100 and is considered Modestly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Hasbro's Cyclically Adjusted FCF per Share compare to LTH and GOLF?
Hasbro's Cyclically Adjusted FCF per Share of R$13.43 can be compared against companies in the Travel & Leisure industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Cyclically Adjusted FCF per Share for a Travel & Leisure company?
A good Cyclically Adjusted FCF per Share depends on the Travel & Leisure industry context. However, Cyclically Adjusted FCF per Share should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Cyclically Adjusted FCF per Share mean?
A high Cyclically Adjusted FCF per Share can signal that a stock is expensive relative to its fundamentals. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Hasbro and its competitors. Hasbro's current Cyclically Adjusted FCF per Share is R$13.43. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Hasbro stock overvalued right now?
Based on GuruFocus' analysis, Hasbro (BSP:H1AS34) is currently considered Modestly Overvalued. The stock's GF Value™ is R$167.15, compared to a current price of R$197.20 — trading 18% above its estimated fair value. The current Cyclically Adjusted FCF per Share is R$13.43. Hasbro's overall GF Score™ is 69/100 with 3 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Cyclically Adjusted FCF per Share calculated?
Cyclically Adjusted FCF per Share is calculated from a company's financial statements. For Hasbro (BSP:H1AS34), the current Cyclically Adjusted FCF per Share is R$13.43 as of Mar. 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Hasbro (BSP:H1AS34) Overvalued in 2026?

Based on GuruFocus' analysis, Hasbro stock appears to be overvalued. The current stock price of R$197.20 is trading 18% above its estimated GF Value™ of R$167.15. GuruFocus considers Hasbro to be Modestly Overvalued.

Key valuation signals for BSP:H1AS34:

  • Cyclically Adjusted FCF per Share: R$13.43
  • GF Value™: R$167.15 vs. price of R$197.20 (18% above fair value)
  • GF Score™: 69/100 with 3 warning signs

No single metric tells the full story. See the BSP:H1AS34 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Hasbro Business Description

Address 1027 Newport Avenue, Pawtucket, RI, USA, 02861
Hasbro is a branded play company providing children and families around the world with entertainment offerings based on a world-class brand portfolio. From toys and games to television programming, motion pictures, and a licensing program, Hasbro reaches customers by leveraging its well-known brands such as Transformers, Peppa Pig, and Magic: The Gathering. The firm acquired EOne in 2019, bolting on popular family properties like Peppa Pig and PJ Masks, and has since divested noncore lines from the tie-up. Furthermore, the addition of Dungeons & Dragons Beyond in 2022 offers the firm access to around 20 million digital tabletop players.
69GF Score

Get the complete analysis for BSP:H1AS34

Cyclically Adjusted FCF per Share is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

R$197.20
Price
R$167.15
GF Value